|
Market Closed -
Nasdaq Stockholm
17:00:00 20/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 125.30 SEK | +1.29% |
|
+3.73% | +17.76% |
| 10-20 | Aggregate short positions on the Stockholm Stock Exchange as of October 20 | FW |
| 10-20 | Castellum to Sell Six Properties in Sweden for SEK258 Million | MT |
Company Valuation: Castellum AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 83,025 | 41,461 | 70,590 | 59,364 | 52,360 | 56,054 | - | - |
| Change | - | -50.06% | 70.26% | -15.9% | -11.8% | 7.06% | - | - |
| Enterprise Value (EV) 1 | 152,657 | 117,452 | 130,173 | 115,597 | 109,259 | 103,460 | 104,096 | 102,657 |
| Change | - | -23.06% | 10.83% | -11.2% | -5.48% | -5.31% | 0.62% | -1.38% |
| P/E | 5.83x | 23.9x | -5.58x | 25.2x | 55.7x | 14.7x | 11.6x | 10.2x |
| PBR | 1x | 0.52x | 0.91x | 0.75x | 0.67x | 0.79x | 0.73x | 0.69x |
| PEG | - | -0.3x | 0x | -0x | -0.9x | 0x | 0.4x | 0.7x |
| Capitalization / Revenue | 13.1x | 4.61x | 7.2x | 6.03x | 5.46x | 6.21x | 6.93x | 6.75x |
| EV / Revenue | 24x | 13.1x | 13.3x | 11.7x | 11.4x | 11.5x | 12.9x | 12.4x |
| EV / EBITDA | 36.6x | 21.1x | 21.1x | 17.7x | 17.5x | 16.6x | 17.9x | 17.2x |
| EV / EBIT | 36.6x | 21.1x | 21.1x | 17.7x | 17.5x | 16.2x | 17.3x | 16.6x |
| EV / FCF | -13.4x | 124x | 96.3x | 64.4x | 145x | 122x | 49.7x | 46.1x |
| FCF Yield | -7.45% | 0.8% | 1.04% | 1.55% | 0.69% | 0.82% | 2.01% | 2.17% |
| Dividend per Share 2 | 7.6 | - | - | 2.48 | - | 2.464 | 2.615 | 2.797 |
| Rate of return | 3.12% | - | - | 2.06% | - | 1.97% | 2.09% | 2.23% |
| EPS 2 | 41.81 | 5.29 | -25.68 | 4.79 | 1.91 | 8.51 | 10.77 | 12.24 |
| Distribution rate | 18.2% | - | - | 51.8% | - | 29% | 24.3% | 22.8% |
| Net sales 1 | 6,353 | 8,996 | 9,806 | 9,849 | 9,593 | 9,024 | 8,090 | 8,303 |
| EBITDA 1 | 4,172 | 5,568 | 6,163 | 6,545 | 6,260 | 6,222 | 5,813 | 5,982 |
| EBIT 1 | 4,172 | 5,568 | 6,163 | 6,545 | 6,260 | 6,393 | 6,034 | 6,202 |
| Net income 1 | 11,828 | 1,750 | -11,592 | 2,357 | 938 | 4,001 | 3,643 | 3,846 |
| Net Debt 1 | 69,632 | 75,991 | 59,583 | 56,233 | 56,899 | 47,405 | 48,042 | 46,602 |
| Reference price 2 | 243.80 | 126.25 | 143.30 | 120.55 | 106.40 | 125.30 | 125.30 | 125.30 |
| Nbr of stocks (in thousands) | 340,544 | 328,401 | 492,601 | 492,446 | 492,102 | 447,361 | - | - |
| Announcement Date | 16/02/22 | 13/02/23 | 14/02/24 | 18/02/25 | 18/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.54x | 11.39x | 16.51x | 1.99% | 5.59B | |
| 55.96x | - | - | - | 59.94B | |
| 12.5x | 4.38x | 11.24x | 3.85% | 39.58B | |
| 8.47x | 1.51x | 8.48x | 4.18% | 28.22B | |
| 18.39x | 4.02x | 16.15x | 1.33% | 28.27B | |
| 5.69x | 0.76x | 1.57x | 8.7% | 27.67B | |
| 14.1x | 3.11x | 14.9x | 2.48% | 25.92B | |
| 9.88x | 1.93x | 7.95x | 4.25% | 19.84B | |
| 8.09x | 2.89x | 6.75x | -.--% | 19.13B | |
| 7.45x | 0.82x | 3x | 3% | 19.05B | |
| Average | 15.51x | 3.42x | 9.62x | 3.31% | 27.32B | |
| Weighted average by Cap. | 20.88x | 2.83x | 9.41x | 3.59% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CAST Stock
- Valuation Castellum AB
Select your edition
All financial news and data tailored to specific country editions
